[BCB] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[BCB] BCB BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -11.79%
YoY- 799.14%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 118,292 118,038 137,840 166,305 174,699 160,997 137,306 -9.48%
PBT 5,366 4,307 4,996 6,939 7,583 4,141 2,092 87.70%
Tax -2,984 -3,331 -3,133 -3,819 -4,046 -274 497 -
NP 2,382 976 1,863 3,120 3,537 3,867 2,589 -5.41%
-
NP to SH 2,382 976 1,863 3,120 3,537 1,609 331 274.09%
-
Tax Rate 55.61% 77.34% 62.71% 55.04% 53.36% 6.62% -23.76% -
Total Cost 115,910 117,062 135,977 163,185 171,162 157,130 134,717 -9.56%
-
Net Worth 207,272 284,083 273,366 280,875 200,000 269,153 269,818 -16.16%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 207,272 284,083 273,366 280,875 200,000 269,153 269,818 -16.16%
NOSH 207,272 202,916 196,666 200,625 200,000 188,219 188,684 6.48%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.01% 0.83% 1.35% 1.88% 2.02% 2.40% 1.89% -
ROE 1.15% 0.34% 0.68% 1.11% 1.77% 0.60% 0.12% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 57.07 58.17 70.09 82.89 87.35 85.54 72.77 -14.99%
EPS 1.15 0.48 0.95 1.56 1.77 0.85 0.18 245.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.39 1.40 1.00 1.43 1.43 -21.26%
Adjusted Per Share Value based on latest NOSH - 200,625
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.68 28.62 33.42 40.32 42.35 39.03 33.29 -9.48%
EPS 0.58 0.24 0.45 0.76 0.86 0.39 0.08 275.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5025 0.6887 0.6627 0.6809 0.4848 0.6525 0.6541 -16.15%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.57 0.68 0.71 0.78 0.85 0.91 0.90 -
P/RPS 1.00 1.17 1.01 0.94 0.97 1.06 1.24 -13.39%
P/EPS 49.60 141.38 74.95 50.16 48.06 106.45 513.04 -79.02%
EY 2.02 0.71 1.33 1.99 2.08 0.94 0.19 385.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.51 0.56 0.85 0.64 0.63 -6.47%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 31/05/02 26/02/02 -
Price 0.60 0.61 0.69 0.71 0.83 0.89 0.93 -
P/RPS 1.05 1.05 0.98 0.86 0.95 1.04 1.28 -12.40%
P/EPS 52.21 126.82 72.84 45.66 46.93 104.11 530.14 -78.76%
EY 1.92 0.79 1.37 2.19 2.13 0.96 0.19 369.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.50 0.51 0.83 0.62 0.65 -5.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment